MIPS AB (publ)
SSE:MIPS.ST
323 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 296 | 266 | 215 | 225 | 191 | 119 | 102 | 152 | 116 | 99 | 98 | 89 | 93 | 78 | 97 | 91 | 74 | 63 | 83 | 191.564 | 34.802 | 34.449 | 30.179 | 36.817 | 34.776 | 23.589 | 22.827 | 17.555 | 25.431 | 20.761 | 181.497 | 28.507 | -15.717 |
Kortetermijnbeleggingen
| 0 | 0 | 185 | 183 | 180 | 237 | 384 | 381 | 378 | 299 | 380 | 361 | 279 | 224 | 244 | 181 | 159 | 149 | 173 | 145.745 | 141.151 | 132.196 | 218.531 | 205.692 | 185.994 | 168.307 | 163.921 | 162.219 | 155.075 | 154.405 | 0 | 0 | 31.434 |
Liquide middelen en kortetermijnbeleggingen
| 296 | 266 | 400 | 408 | 371 | 356 | 486 | 533 | 494 | 398 | 478 | 450 | 372 | 302 | 341 | 272 | 233 | 212 | 256 | 191.564 | 175.953 | 166.645 | 248.71 | 242.509 | 220.77 | 191.896 | 186.748 | 179.774 | 180.506 | 175.166 | 181.497 | 28.507 | 15.717 |
Nettovorderingen
| 206 | 205 | 174 | 140 | 150 | 158 | 140 | 117 | 156 | 228 | 170 | 200 | 181 | 136 | 111 | 166 | 116 | 85 | 87 | 89.01 | 62.491 | 69.786 | 49.517 | 59.05 | 45.66 | 61.203 | 30.911 | 37.077 | 23.625 | 27.861 | 26.432 | 28.056 | 0 |
Voorraad
| 6 | 7 | 5 | 4 | 5 | 4 | 5 | 6 | 9 | 12 | 13 | 10 | 12 | 11 | 7 | 3 | 3 | 3 | 3 | 1.903 | 2.635 | 3.501 | 2.947 | 1.845 | 2.645 | 1.971 | 1.977 | 1 | 1.417 | 1.487 | 1.008 | 0.675 | 0 |
Overige vlottende activa
| 207 | 69 | 68 | 10 | 49 | -1 | 1 | 7 | -1 | 26 | 22 | 20 | -1 | -1 | 111 | -1 | 1 | 1 | -1 | 0.001 | 67.016 | 0.001 | 54.923 | -0.001 | 51.006 | 0.001 | -0.001 | 42.478 | 31.158 | 33.202 | 0.001 | -0.001 | 0 |
Totaal vlottende activa
| 509 | 478 | 579 | 562 | 526 | 517 | 632 | 663 | 673 | 664 | 683 | 680 | 564 | 448 | 459 | 440 | 353 | 301 | 345 | 282.478 | 245.604 | 239.933 | 306.58 | 303.403 | 274.421 | 255.071 | 219.635 | 223.252 | 213.081 | 209.855 | 208.938 | 57.237 | 15.717 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 19 | 21 | 23 | 25 | 26 | 28 | 29 | 32 | 31 | 29 | 29 | 18 | 18 | 20 | 21 | 21 | 22 | 19 | 19 | 3.467 | 4.262 | 12.338 | 12.981 | 3.728 | 3.128 | 2.817 | 2.781 | 2.664 | 2.788 | 2.912 | 2.829 | 2.509 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 69 | 69 | 70 | 71 | 71 | 71 | 72 | 72 | 74 | 74 | 73 | 57 | 56 | 55 | 55 | 55 | 57 | 56 | 56 | 55.901 | 53.767 | 63.203 | 12.307 | 11.059 | 9.871 | 8.825 | 8.251 | 7.036 | 5.415 | 4.978 | 4.058 | 3.677 | 0 |
Goodwill en immateriële activa
| 69 | 69 | 70 | 71 | 71 | 71 | 72 | 72 | 74 | 74 | 73 | 57 | 56 | 55 | 55 | 55 | 57 | 56 | 56 | 55.901 | 53.767 | 63.203 | 12.307 | 11.059 | 9.871 | 8.825 | 8.251 | 7.036 | 5.415 | 4.978 | 4.058 | 3.677 | 0 |
Langetermijnbeleggingen
| 78 | 78 | -106 | 80 | -100 | 0 | 0 | 0 | 5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -145.003 | 0 | 0 | 0.482 | -205.209 | 0.561 | 0.561 | 0.561 | 0.561 | 0.561 | 0 | 0 | 0.563 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | -71 | 0 | 0 | 0 | 0 | -5 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145.745 | 1.953 | 0.864 | 1.083 | 0.72 | 0.566 | 4.545 | 8.585 | 8.659 | 11.527 | 11.472 | 14.62 | 11.412 | 0 |
Overige niet-vlottende activa
| 0 | 1 | 185 | 71 | 180 | 0 | -101 | 0 | 4 | -103 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | -0.001 | 0.748 | 0.593 | 0.001 | 205.692 | -0.001 | -0.001 | -0.001 | 0 | -0.001 | 0.574 | 0.577 | -0.001 | -15.717 |
Totaal niet-vlottende activa
| 166 | 169 | 172 | 176 | 177 | 99 | 101 | 104 | 109 | 106 | 103 | 76 | 75 | 76 | 76 | 77 | 80 | 76 | 76 | 60.109 | 60.73 | 76.998 | 26.854 | 15.99 | 14.125 | 16.747 | 20.177 | 18.92 | 20.29 | 19.936 | 22.084 | 18.16 | -15.717 |
Totaal activa
| 675 | 647 | 751 | 738 | 703 | 617 | 733 | 767 | 782 | 770 | 786 | 756 | 639 | 524 | 535 | 517 | 432 | 377 | 421 | 342.587 | 306.334 | 316.931 | 333.434 | 319.393 | 288.547 | 271.818 | 239.812 | 242.173 | 233.371 | 229.792 | 231.022 | 75.397 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Crediteuren
| 41 | 46 | 27 | 30 | 28 | 32 | 31 | 29 | 45 | 53 | 49 | 70 | 49 | 40 | 33 | 33 | 27 | 18 | 18 | 25.515 | 16.031 | 25.136 | 16.933 | 20.111 | 16.001 | 16.029 | 6.7 | 12.217 | 10.352 | 10.135 | 7.692 | 8.857 | 0 |
Kortlopende schulden
| 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0.168 | 0.754 | 1.853 | 1.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.031 | 0.055 | 0 |
Belastingschulden
| 0 | 0 | 0 | 3 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 1.486 | 0 | 0 | 0 | 8.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 12.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.437 | 0 |
Overige kortlopende verplichtingen
| -17 | -22 | -2 | -15 | -4 | -1 | -3 | 6 | 75 | 71 | 35 | -107 | 33 | 19 | 7 | -46 | -1 | 5 | 15 | -21.917 | 11.286 | -1.7 | 6.504 | -4.682 | 3.663 | 3.626 | 5.254 | -2.835 | 2.507 | -0.913 | 15.565 | -8.223 | 0 |
Totaal kortlopende verplichtingen
| 70 | 75 | 57 | 56 | 56 | 68 | 64 | 117 | 169 | 181 | 137 | 174 | 134 | 102 | 76 | 77 | 56 | 44 | 54 | 43.164 | 44.102 | 50.425 | 42.19 | 43.756 | 35.665 | 35.684 | 18.654 | 21.599 | 23.211 | 19.364 | 30.98 | 17.983 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 7 | 8 | 9 | 10 | 11 | 11 | 12 | 12 | 12 | 13 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 0 | 0 | 6.977 | 7.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -2 | -3 | -3 | -6 | -3 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4 | 5 | 6 | 7 | 3 | 3 | 3 | 2 | 0 | 0 | 1 | 1 | 2 | 3 | 3 | 6 | 3 | 3 | 0 | 1.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.087 | 0 |
Overige niet-vlottende verplichtingen
| 15 | 10 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 9 | 8 | 1 | 2 | 3 | 3 | 6 | 3 | 3 | 0 | 0 | 0.001 | 9.271 | 0 | 20.111 | 16.001 | 16.029 | -0.001 | 12.217 | 10.352 | 0.001 | 0.109 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 19 | 22 | 23 | 25 | 23 | 24 | 24 | 24 | 22 | 21 | 22 | 5 | 7 | 9 | 10 | 14 | 12 | 13 | 11 | 1.526 | 0.001 | 16.248 | 7.469 | 20.111 | 16.001 | 16.029 | -0.001 | 12.217 | 10.352 | 0.001 | 0.109 | 0.087 | 0 |
Totaal passiva
| 89 | 97 | 80 | 81 | 79 | 92 | 88 | 141 | 191 | 202 | 159 | 179 | 141 | 111 | 86 | 91 | 68 | 57 | 65 | 44.69 | 44.103 | 66.673 | 49.659 | 43.756 | 35.665 | 35.684 | 18.653 | 21.599 | 23.211 | 19.365 | 31.089 | 18.07 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||
Preferente aandelen
| 383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 8 | 1 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 7 | 1 | 6.014 | 2.002 | 2.694 | 1.123 | 1.974 | 3.008 | 0.87 | 0 | 0 | 0 | 0.312 | 0 | 0 |
Gewone aandelen
| 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.53 | 2.204 | 0 |
Ingehouden winsten
| 197 | 161 | 279 | 267 | 252 | 238 | 362 | 348 | 329 | 299 | 351 | 303 | 223 | 155 | 171 | 139 | 83 | 41 | 96 | 83.56 | 53.62 | 37.635 | 40.689 | 30.98 | 9.076 | -6.794 | -23.907 | -25.575 | -36.987 | -36.786 | -45.534 | -41.39 | 0 |
Overige gereserveerde algehele resultaten
| 3 | 4 | 6 | 6 | 2 | 3 | 6 | 2 | -15 | -8 | -1 | -3 | -1 | 2 | 277 | 10 | 4 | 2 | -7 | -1 | -6.014 | -2.002 | -2.694 | -1.123 | -1.974 | -3.008 | -0.87 | 0.369 | 1.367 | 1.433 | -0.312 | -0 | 41.551 |
Overige totale aandeelhoudersvermogen
| 0 | 383 | 383 | 381 | 367 | 281 | 274 | 273 | 259 | 266 | 273 | 271 | 272 | 253 | -2 | 274 | 274 | 274 | 257 | 211.807 | 206.081 | 210.093 | 240.556 | 242.127 | 241.276 | 240.398 | 242.536 | 243.25 | 243.25 | 243.25 | 242.937 | 96.513 | 0 |
Totaal eigen vermogen van aandeelhouders
| 586 | 551 | 671 | 657 | 624 | 525 | 645 | 626 | 591 | 568 | 627 | 577 | 498 | 413 | 449 | 426 | 364 | 320 | 356 | 297.897 | 262.231 | 250.258 | 283.775 | 275.637 | 252.882 | 236.134 | 221.159 | 220.574 | 210.16 | 210.427 | 199.933 | 57.327 | 41.551 |
Totaal eigen vermogen
| 586 | 551 | 671 | 657 | 624 | 525 | 645 | 626 | 591 | 568 | 627 | 577 | 498 | 413 | 449 | 426 | 364 | 320 | 356 | 297.897 | 262.231 | 250.258 | 283.775 | 275.637 | 252.882 | 236.134 | 221.159 | 220.574 | 210.16 | 210.427 | 199.933 | 57.327 | 41.551 |
Totaal passiva en aandeelhoudersvermogen
| 675 | 648 | 751 | 738 | 703 | 617 | 733 | 767 | 782 | 770 | 786 | 756 | 639 | 524 | 535 | 517 | 432 | 377 | 421 | 342.587 | 306.334 | 316.931 | 333.434 | 319.393 | 288.547 | 271.818 | 239.812 | 242.173 | 233.371 | 229.792 | 231.022 | 75.397 | 41.551 |